Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $127k initial cash invested.
-4.87%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$4,691
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,691 income − $5,208 expenses = $517 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,691
Total Expenses
$5,208
Mortgage P&I
54%
$2,537
Property Taxes
5%
$234
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,173